[STAR] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 39.29%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 348,554 228,073 108,695 444,798 321,533 202,092 90,201 146.04%
PBT 65,152 43,480 21,268 121,451 87,383 57,274 23,779 95.68%
Tax -17,298 -11,679 -5,877 -45,565 -32,901 -21,590 -9,238 51.86%
NP 47,854 31,801 15,391 75,886 54,482 35,684 14,541 121.08%
-
NP to SH 47,854 31,801 15,391 75,886 54,482 35,684 14,541 121.08%
-
Tax Rate 26.55% 26.86% 27.63% 37.52% 37.65% 37.70% 38.85% -
Total Cost 300,700 196,272 93,304 368,912 267,051 166,408 75,660 150.69%
-
Net Worth 558,878 564,676 549,461 532,826 526,755 508,470 499,372 7.78%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 11,384 - 26,565 - - - -
Div Payout % - 35.80% - 35.01% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 558,878 564,676 549,461 532,826 526,755 508,470 499,372 7.78%
NOSH 151,869 151,794 151,785 151,802 151,802 151,782 151,784 0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.73% 13.94% 14.16% 17.06% 16.94% 17.66% 16.12% -
ROE 8.56% 5.63% 2.80% 14.24% 10.34% 7.02% 2.91% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 229.51 150.25 71.61 293.01 211.81 133.15 59.43 145.94%
EPS 31.51 20.95 10.14 49.99 35.89 23.51 9.58 121.00%
DPS 0.00 7.50 0.00 17.50 0.00 0.00 0.00 -
NAPS 3.68 3.72 3.62 3.51 3.47 3.35 3.29 7.74%
Adjusted Per Share Value based on latest NOSH - 151,801
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 48.78 31.92 15.21 62.25 45.00 28.28 12.62 146.09%
EPS 6.70 4.45 2.15 10.62 7.62 4.99 2.03 121.51%
DPS 0.00 1.59 0.00 3.72 0.00 0.00 0.00 -
NAPS 0.7821 0.7902 0.7689 0.7457 0.7372 0.7116 0.6988 7.78%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 9.00 8.60 9.40 10.70 11.00 12.90 16.80 -
P/RPS 3.92 5.72 13.13 3.65 5.19 9.69 28.27 -73.17%
P/EPS 28.56 41.05 92.70 21.40 30.65 54.87 175.37 -70.14%
EY 3.50 2.44 1.08 4.67 3.26 1.82 0.57 234.95%
DY 0.00 0.87 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 2.45 2.31 2.60 3.05 3.17 3.85 5.11 -38.71%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 27/07/01 03/05/01 07/03/01 23/10/00 01/08/00 08/05/00 -
Price 4.38 8.40 8.75 8.75 12.50 13.60 14.60 -
P/RPS 1.91 5.59 12.22 2.99 5.90 10.21 24.57 -81.75%
P/EPS 13.90 40.10 86.29 17.50 34.83 57.85 152.40 -79.70%
EY 7.19 2.49 1.16 5.71 2.87 1.73 0.66 390.71%
DY 0.00 0.89 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.26 2.42 2.49 3.60 4.06 4.44 -58.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment